Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.67% first-year return on $53,553 initial cash invested.
-18.67%
Cash On Cash
0.99%
Cap Rate
0.15
DSCR
$1,067
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,067 income − $1,900 expenses = $833 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,553
Downpayment
20%
$33,860
Closing costs
1%
$1,693
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,067
Total Expenses
$1,900
Mortgage P&I
87%
$930
Property Taxes
36%
$387
Home Insurance
7%
$70
HOA
0%
$0
Property Management
15%
$160
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$267